| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 3 | 3 | 3 | 3 | 4 | 4 | 7 | 7 |
| Reserves | 1 | 1 | 1 | 1 | 8 | 7 | 22 | 24 |
| Borrowings | — | — | — | — | — | — | — | — |
| Other Liabilities | 0 | 0 | 0 | 0 | 0 | 4 | 5 | 3 |
| Total Liabilities | 5 | 5 | 5 | 5 | 12 | 20 | 40 | 46 |
| AssetsFixed Assets | 2 | 2 | 2 | 2 | 0 | 1 | 1 | 1 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 1 | 1 | 1 | 1 | 0 | 0 | 11 | 15 |
| Other Assets | 2 | 2 | 2 | 2 | 12 | 20 | 27 | 30 |
| Total Assets | 5 | 5 | 5 | 5 | 12 | 20 | 40 | 46 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | -0 | 0 | -0 | 0 | -7 | -8 | -10 |
| Cash from Investing | 0 | 0 | 0 | 0 | 0 | 4 | 2 | -16 |
| Cash from Financing | -0 | 0 | 0 | 0 | 0 | 3 | 6 | 27 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 0 | -0 | 0 | -0 | 0 | -5 | -9 | -11 |
| FCF Margin | — | — | — | — | — | — | — | — |
This looks cyclical, and we don't have enough quarters to establish a through-cycle earnings base. Valuing it off the current point in the cycle would be misleading.
DHRUVCA · CYCLICAL_UNMODELABLE
Guides on how to read this kind of business and the numbers that matter.